OBOS VEST-LAND EIENDOM AS

0179 OSLO

Finances

Share Ownership

Return on Equity

156,66 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−4 305 000	−258 000	−2 912 000	−193 000
Total Assets	65 000	4 016 000	4 045 000	5 011 000
Total Equity	−2 748 000	1 557 000	1 816 000	4 727 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	4 261 000	240 000	1 972 000	244 000
Operating Profit	−4 261 000	−239 000	−1 972 000	−244 000
Financial Income	1 000	0	0	0
Financial Costs	45 000	19 000	16 000	4 000
Financial Balance	−44 000	−19 000	−16 000	−4 000
Earnings Before Tax	−4 305 000	−258 000	−1 988 000	−248 000
Tax	0	0	924 000	−55 000
Net Income	−4 305 000	−258 000	−2 912 000	−193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	4 000 000	4 000 000	4 924 000
Total Current Assets	65 000	16 000	45 000	87 000
Total Assets	65 000	4 016 000	4 045 000	5 011 000
Total Retained Equity	−10 749 000	−6 444 000	−6 186 000	−3 275 000
Total Equity	−2 748 000	1 557 000	1 816 000	4 727 000
Total Long-Term Debt	1 076 000	548 000	529 000	284 000
Total Current Debt	1 737 000	1 910 000	1 700 000	0
Total Equity and Debt	65 000	4 016 000	4 045 000	5 011 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	120 000	98 000	1 831 000	103 000
Salary Costs	141 000	142 000	141 000	141 000
Depreciation	0	0	0	0
Impairment	4 000 000	0	0	0
Expenditure	4 261 000	240 000	1 972 000	244 000
Operating Profit	−4 261 000	−239 000	−1 972 000	−244 000
Financial Income	1 000	0	0	0
Financial Costs	45 000	19 000	16 000	4 000
Financial Balance	−44 000	−19 000	−16 000	−4 000
Dividends	0	0	0	0
Net Income	−4 305 000	−258 000	−2 912 000	−193 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000 000	4 000 000	4 924 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	4 000 000	4 000 000	4 924 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	16 000	45 000	87 000
Total Current Assets	65 000	16 000	45 000	87 000
Total Assets	65 000	4 016 000	4 045 000	5 011 000
Total Equity	−2 748 000	1 557 000	1 816 000	4 727 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 076 000	548 000	529 000	284 000
Creditors	1 730 000	1 768 000	1 700 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	142 000	0	0
Total Current Debt	1 737 000	1 910 000	1 700 000	0
Total Equity and Debt	65 000	4 016 000	4 045 000	5 011 000

Financial indicators	2022	2021	2020	2019
Return on Equity	156,66 %	−16,57 %	−160,35 %	−4,08 %
Debt-to-Equity Ratio	−0,39	0,35	0,29	0,06
Operating Profit Margin	-	-	-	-
Current Ratio	0,04	0,01	0,03	-
Quick Ratio	0,04	0,01	0,03	-
Equity Ratio	−42,28	0,39	0,45	0,94
Gross Profit Margin	-	-	-	-